Please show detailed work in Excel instead of writing it out. None of the ones answered are very helpful:

Southern California Publishing Company is trying to decide whether or not to revise its popular textbook Financial Psychoanalysis Made Simple. It has estimated that the revision will cost $$90,000.$ Cash flows from increased sales will be $$21,300$ the first year. These cash flows will increase by $4\%$ per year. The book will go out of print five years from now. Assume that the initial cost is paid now and revenues are received at the end of each year. If the company requires a return of $10\%$ for such an investment, what is the value today of the future cash inflows? Should the company undertake the investment?